| Revenue | DKK 2,6M | -7% |
| EBITDA | DKK 2,1M | +7% |
| Net profit | DKK 2,2M | +40% |
| Total assets | DKK 4,7M | +31% |
| Equity | DKK 983K | +178% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | 1.903 | 2.791 | 2.762 | 5.240 | 1.527 | 1.598 | 1.045 | 837 | 399 | 1.628 | 2.752 | 2.554 |
| Staff expenses | -66 | -1.938 | -2.323 | -3.666 | -3.229 | -1.746 | -1.395 | -1.293 | -872 | -287 | -403 | -751 | -416 |
| EBITDA | -316 | -35 | 468 | -903 | 1.452 | -219 | 203 | -248 | -35 | 112 | 1.225 | 2.001 | 2.138 |
| Depreciation & amort. | -0 | -131 | -89 | -194 | -58 | -25 | -26 | -8 | -8 | -8 | -11 | -0 | -0 |
| EBIT | -316 | -166 | 379 | -1.097 | 1.394 | -244 | 177 | -256 | -43 | 105 | 1.214 | 2.001 | 2.138 |
| Net financials | -99 | -89 | -305 | -1.063 | -366 | 345 | -172 | -335 | 180 | -2.088 | -1.020 | -400 | 430 |
| Profit before tax | -415 | -255 | 74 | -2.161 | 1.028 | 102 | 5 | -591 | 137 | -1.983 | 194 | 1.602 | 2.568 |
| Tax | -5 | 1 | -363 | 351 | 5 | -0 | -0 | -0 | -0 | -0 | -1 | -5 | 326 |
| Net profit | -410 | -256 | 438 | -2.512 | 1.022 | 102 | 5 | -591 | 137 | -1.983 | 195 | 1.606 | 2.241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 820 | 2.740 | 9.998 | 8.422 | 4.026 | 4.522 | 3.502 | 2.821 | 2.780 | 5.017 | 3.475 | 3.568 | 4.677 |
| Equity | -1.489 | -1.749 | 692 | -1.800 | -853 | -815 | -811 | -1.118 | -1.382 | -3.060 | -2.864 | -1.258 | 983 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 46 | 46 | 0 | 0 | 0 |
| Short-term debt | 2.309 | 4.489 | 9.306 | 10.222 | 4.879 | 5.338 | 4.313 | 3.909 | 4.117 | 8.031 | 6.340 | 4.827 | 3.694 |
| Total debt | 2.309 | 4.489 | 9.306 | 10.222 | 4.879 | 5.338 | 4.313 | 3.939 | 4.162 | 8.076 | 6.340 | 4.827 | 3.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2008 | — | — |
JØ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MTG HOLDING A/S | Company | 50.0% | 50.0% | 2009 |
BTV.DK HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Sunne Milter | Management | 0 companies |
| Jeanette Østergaard Pedersen | Management | 0 companies |
| Jens Albert Nielsen Kusk | Board of Directors | 0 companies |